Terraced
B73
3 beds
1 bath
Highbridge Road, Sutton Coldfield, West Midlands B73
West Midlands, England · B73
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£13,784
↗ 15%After 5 Years
Change In Property Value
£71,268
↗ 25%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,208 | £14,421 | £14,637 | £15,003 | £15,378 | £73,648 |
| Total Expenses | £11,252 | £11,285 | £11,317 | £11,364 | £11,412 | £56,631 |
| Profit Before Tax | £2,956 | £3,136 | £3,320 | £3,639 | £3,966 | £17,017 |
| Profit After Tax | £2,395 | £2,540 | £2,689 | £2,948 | £3,212 | £13,784 |
| Change In Property Value | £7,250 | £13,376 | £17,084 | £19,663 | £13,895 | £71,268 |
| Net Return | £9,645 | £15,916 | £19,774 | £22,610 | £17,107 | £85,052 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change